Your retirement funds may continue past the maximum 30 years displayed here. <div id="chart1Container">Chart will load here</div> <script type="text/javascript"> <!-- var myChart1 = new FusionCharts( "MSColumn2D", "myChart1Id", "100%", "100%", "0", "1" ); myChart1.setXMLData("<chart showValues='0' showFCMenuItem='0' decimals='0' formatNumberScale='0' caption='Retirement Account Detail' xAxisName='Year' numberPrefix='$' bgColor='FFFFFF' showBorder='1' borderColor='FFFFFF' borderThickness='1' canvasBgColor='E6E3CF' palette='2' numberSuffix='' thousandSeparator=',' decimalSeparator='.'><categories><category label='1' /><category label='' /><category label='' /><category label='4' /><category label='' /><category label='' /><category label='7' /><category label='' /><category label='' /><category label='10' /><category label='' /><category label='' /><category label='13' /><category label='' /><category label='' /><category label='16' /><category label='' /><category label='' /><category label='19' /><category label='' /><category label='' /><category label='22' /><category label='' /><category label='' /><category label='25' /><category label='' /><category label='' /><category label='28' /><category label='' /><category label='' /></categories><dataset seriesName='Earnings' color='EEAA28'><set value='8336.0' /><set value='8207.0' /><set value='8096.0' /><set value='8005.0' /><set value='7935.0' /><set value='7888.0' /><set value='7866.0' /><set value='7872.0' /><set value='7907.0' /><set value='7974.0' /><set value='8075.0' /><set value='8214.0' /><set value='8392.0' /><set value='8614.0' /><set value='8883.0' /><set value='9201.0' /><set value='9574.0' /><set value='10004.0' /><set value='10496.0' /><set value='11056.0' /><set value='11686.0' /><set value='12392.0' /><set value='13156.0' /><set value='13967.0' /><set value='14829.0' /><set value='15744.0' /><set value='16715.0' /><set value='17746.0' /><set value='18840.0' /><set value='20002.0' /></dataset><dataset seriesName='Withdrawals' color='B46226'><set value='-10612.0' /><set value='-10196.0' /><set value='-9772.0' /><set value='-9340.0' /><set value='-8899.0' /><set value='-8449.0' /><set value='-7989.0' /><set value='-7521.0' /><set value='-7043.0' /><set value='-6555.0' /><set value='-6058.0' /><set value='-5550.0' /><set value='-5033.0' /><set value='-4505.0' /><set value='-3966.0' /><set value='-3416.0' /><set value='-2855.0' /><set value='-2283.0' /><set value='-1699.0' /><set value='-1104.0' /><set value='-496.0' /><set value='-28.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /><set value='0.0' /></dataset><dataset seriesName='Balance' color='4B7F80'><set value='137724.0' /><set value='135735.0' /><set value='134059.0' /><set value='132724.0' /><set value='131760.0' /><set value='131200.0' /><set value='131077.0' /><set value='131428.0' /><set value='132292.0' /><set value='133710.0' /><set value='135727.0' /><set value='138390.0' /><set value='141750.0' /><set value='145859.0' /><set value='150776.0' /><set value='156561.0' /><set value='163280.0' /><set value='171001.0' /><set value='179798.0' /><set value='189749.0' /><set value='200939.0' /><set value='213303.0' /><set value='226459.0' /><set value='240426.0' /><set value='255255.0' /><set value='270999.0' /><set value='287713.0' /><set value='305459.0' /><set value='324299.0' /><set value='344301.0' /></dataset></chart>"); // --> </script> <table class='pure-table pure-table-bordered' role='grid'><tr><th scope="col">Year</th><th scope="col">Desired Income</th><th scope="col">Fixed Income</th><th scope="col">Shortfall</th><th scope="col">Beginning Balance</th><th scope="col">Earnings @ 6.00%</th><th scope="col">Needed Withdrawals</th><th scope="col">End Balance</th></tr><tr><td role="rowheader" scope="row">1</td><td>$31,200</td><td>$20,588</td><td>$10,612</td><td>$140,000</td><td>$8,336</td><td>$-10,612</td><td>$137,724</td></tr><tr><td role="rowheader" scope="row">2</td><td>31,200</td><td>21,004</td><td>10,196</td><td>137,724</td><td>8,207</td><td>-10,196</td><td>135,735</td></tr><tr><td role="rowheader" scope="row">3</td><td>31,200</td><td>21,428</td><td>9,772</td><td>135,735</td><td>8,096</td><td>-9,772</td><td>134,059</td></tr><tr><td role="rowheader" scope="row">4</td><td>31,200</td><td>21,860</td><td>9,340</td><td>134,059</td><td>8,005</td><td>-9,340</td><td>132,724</td></tr><tr><td role="rowheader" scope="row">5</td><td>31,200</td><td>22,301</td><td>8,899</td><td>132,724</td><td>7,935</td><td>-8,899</td><td>131,760</td></tr><tr><td role="rowheader" scope="row">6</td><td>31,200</td><td>22,751</td><td>8,449</td><td>131,760</td><td>7,888</td><td>-8,449</td><td>131,200</td></tr><tr><td role="rowheader" scope="row">7</td><td>31,200</td><td>23,211</td><td>7,989</td><td>131,200</td><td>7,866</td><td>-7,989</td><td>131,077</td></tr><tr><td role="rowheader" scope="row">8</td><td>31,200</td><td>23,679</td><td>7,521</td><td>131,077</td><td>7,872</td><td>-7,521</td><td>131,428</td></tr><tr><td role="rowheader" scope="row">9</td><td>31,200</td><td>24,157</td><td>7,043</td><td>131,428</td><td>7,907</td><td>-7,043</td><td>132,292</td></tr><tr><td role="rowheader" scope="row">10</td><td>31,200</td><td>24,645</td><td>6,555</td><td>132,292</td><td>7,974</td><td>-6,555</td><td>133,710</td></tr><tr><td role="rowheader" scope="row">11</td><td>31,200</td><td>25,142</td><td>6,058</td><td>133,710</td><td>8,075</td><td>-6,058</td><td>135,727</td></tr><tr><td role="rowheader" scope="row">12</td><td>31,200</td><td>25,650</td><td>5,550</td><td>135,727</td><td>8,214</td><td>-5,550</td><td>138,390</td></tr><tr><td role="rowheader" scope="row">13</td><td>31,200</td><td>26,167</td><td>5,033</td><td>138,390</td><td>8,392</td><td>-5,033</td><td>141,750</td></tr><tr><td role="rowheader" scope="row">14</td><td>31,200</td><td>26,695</td><td>4,505</td><td>141,750</td><td>8,614</td><td>-4,505</td><td>145,859</td></tr><tr><td role="rowheader" scope="row">15</td><td>31,200</td><td>27,234</td><td>3,966</td><td>145,859</td><td>8,883</td><td>-3,966</td><td>150,776</td></tr><tr><td role="rowheader" scope="row">16</td><td>31,200</td><td>27,784</td><td>3,416</td><td>150,776</td><td>9,201</td><td>-3,416</td><td>156,561</td></tr><tr><td role="rowheader" scope="row">17</td><td>31,200</td><td>28,345</td><td>2,855</td><td>156,561</td><td>9,574</td><td>-2,855</td><td>163,280</td></tr><tr><td role="rowheader" scope="row">18</td><td>31,200</td><td>28,917</td><td>2,283</td><td>163,280</td><td>10,004</td><td>-2,283</td><td>171,001</td></tr><tr><td role="rowheader" scope="row">19</td><td>31,200</td><td>29,501</td><td>1,699</td><td>171,001</td><td>10,496</td><td>-1,699</td><td>179,798</td></tr><tr><td role="rowheader" scope="row">20</td><td>31,200</td><td>30,096</td><td>1,104</td><td>179,798</td><td>11,056</td><td>-1,104</td><td>189,749</td></tr><tr><td role="rowheader" scope="row">21</td><td>31,200</td><td>30,704</td><td>496</td><td>189,749</td><td>11,686</td><td>-496</td><td>200,939</td></tr><tr><td role="rowheader" scope="row">22</td><td>31,200</td><td>31,323</td><td>28</td><td>200,939</td><td>12,392</td><td>-28</td><td>213,303</td></tr><tr><td role="rowheader" scope="row">23</td><td>31,200</td><td>31,955</td><td>0</td><td>213,303</td><td>13,156</td><td>0</td><td>226,459</td></tr><tr><td role="rowheader" scope="row">24</td><td>31,200</td><td>32,600</td><td>0</td><td>226,459</td><td>13,967</td><td>0</td><td>240,426</td></tr><tr><td role="rowheader" scope="row">25</td><td>31,200</td><td>33,259</td><td>0</td><td>240,426</td><td>14,829</td><td>0</td><td>255,255</td></tr><tr><td role="rowheader" scope="row">26</td><td>31,200</td><td>33,930</td><td>0</td><td>255,255</td><td>15,744</td><td>0</td><td>270,999</td></tr><tr><td role="rowheader" scope="row">27</td><td>31,200</td><td>34,615</td><td>0</td><td>270,999</td><td>16,715</td><td>0</td><td>287,713</td></tr><tr><td role="rowheader" scope="row">28</td><td>31,200</td><td>35,313</td><td>0</td><td>287,713</td><td>17,746</td><td>0</td><td>305,459</td></tr><tr><td role="rowheader" scope="row">29</td><td>31,200</td><td>36,026</td><td>0</td><td>305,459</td><td>18,840</td><td>0</td><td>324,299</td></tr><tr><td role="rowheader" scope="row">30</td><td>31,200</td><td>36,753</td><td>0</td><td>324,299</td><td>20,002</td><td>0</td><td>344,301</td></tr></table>